Ann: Quarterly Activities and Cashflow Report 31 March 2022, page-22

First 22 Last

Share
Profile

Follow
Kjuagutt

183 Posts.

31

27/04/22

13:22

Post #: 61044431
Share

Originally posted by Kiwisfly9: ↑

I know most of you have all seen this but for the benefit of any new traders here is some maths to consider if they are feeling a bit shakey about holding onto their shares right now and why its so important to hold on.

Spodumene according to all the major metals markets monitors is selling in the June Quarter for upwards of 5000 USD on contract. If we assume that this price remains stable (it won't, it will keep going because there is a global lithium supply deficit and it will only get worse) then the maths of the project look something like this.

190 000 tons of production a year
5000 USD per ton
Offtake agreements which will pay near spot price. I will assume 95% of spot price so 5000 USD per ton becomes 4750 USD per ton
441 USD per ton all in sustaining cost (this does not include royalties or corporate tax)
2.5% Royalties on gross profits
30% business tax rate (if we assume the Accountants don't find massive deductions and write downs which they will but lets just be super conservative)

That means we get 4750 USD per ton of spodumene we mine minus 441 USD per ton for the all in sustaining cost = 4309 USD per ton

4309 times 190 000 tons per year = 818'710'000 USD per year Gross
818710000 USD per year times 0.7 (to account for business tax) = 573 097 000 USD
573 097 000 USD times 0.975 (to account for 2.5% royalties to the Canadians) = 558 769 575 USD per year

Converted at todays exchange rate gives us 781'556'028 Australian dollars in pure profit.

Typically, future share value is based on a ratio of 8.5- 15 times EBITDA to give the expected market cap, which is then divided by the amount of shares on issue to give the expected share price.

558769575 times the conservative ratio of 8.5 is 4.75 Billion dollars
558769575 times the conservative ratio of 15 is 8.31 Billion dollars

4.75 billion divided by 1.71 billion shares on issue equals a share price of 2.77 AUD a share
8.31 billion divided by 1.71 billion shares on issue equals a share price of 4.90 AUD a share

***These figure does not include the extra money we will make from the Lithium fines that come from the crushing circuit which need to be added on top***
***These figure does not include the likely higher spodumene prices we will actually get by the time were in production***
***These figures do not include a potential doubling of production for a very small additional capital outlay***

Expand

NT News uninformed article, wonder when they wake up to the facts

CXO Price at posting: $1.36 Sentiment: None Disclosure: Held
Upvote

0 Great analysis

Reply

Top Stories

DMP

Domino's locks in biggest faller status on Thursday as it closes stores in Asia, Europe

NRX

Noronex joins forces with South32 to look for copper in Namibia

FMG

Andrew Forrest was seemingly possessed by the spirit of hydrogen – now he's cut 700 jobs and canned FFI

EVN

Evolution shares up 3% on quarterly results for June showing rise in gold production

AI stocks: What to expect in 2024-25

There are more pages in this discussion • 18 more messages in this thread...

First 22 Last

Add CXO (ASX) to my watchlist

(20min delay)
Last 10.0¢		Change -0.010(9.09%)		Mkt cap ! $224.3M

Open	High	Low	Value	Volume
11.0¢	11.5¢	10.0¢	$1.322M	12.34M

Buyers (Bids)

No.	Vol.	Price($)
138	6693042	10.0¢

Sellers (Offers)

Price($)	Vol.	No.
10.5¢	1876277	24

View Market Depth

No.	Vol.	Price($)
136	6648042	0.100
15	894137	0.099
11	761881	0.098
8	678933	0.097
7	309347	0.096

Price($)	Vol.	No.
0.105	1876277	24
0.110	1153926	18
0.115	1520323	18
0.120	2840692	27
0.125	2547189	43

Last trade - 14.52pm 18/07/2024 (20 minute delay)

CXO (ASX) Chart

Ann: Quarterly Activities and Cashflow Report 31 March 2022, page-22

Domino's locks in biggest faller status on Thursday as it closes stores in Asia, Europe

Noronex joins forces with South32 to look for copper in Namibia

Andrew Forrest was seemingly possessed by the spirit of hydrogen – now he's cut 700 jobs and canned FFI

Evolution shares up 3% on quarterly results for June showing rise in gold production

AI stocks: What to expect in 2024-25

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Quarterly Activities and Cashflow Report 31 March 2022, page-22

Top Stories

Domino's locks in biggest faller status on Thursday as it closes stores in Asia, Europe

Noronex joins forces with South32 to look for copper in Namibia

Andrew Forrest was seemingly possessed by the spirit of hydrogen – now he's cut 700 jobs and canned FFI

Evolution shares up 3% on quarterly results for June showing rise in gold production

AI stocks: What to expect in 2024-25

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News